XML 65 R46.htm IDEA: XBRL DOCUMENT v3.8.0.1
Risk Administration (Tables)
12 Months Ended
Dec. 31, 2017
Disclosure of risk management [Abstract]  
Maturity Analysis For Derivative And Non Derivative Financial Liabilities [Text Block]
The Company’s financial liabilities expiring as of December 31, 2017 and 2016, based on non-discounted contractual cash flows are summarized as follows:
 
 
 
 
 
 
Contractual flows maturities
 
As of December 31, 2017
 
Book value 
(*)
 
0 to 3
months
 
3 months to
1 year
 
Over 1 year
to 3 years
 
Over 3 years 
to 5 years
 
Over 5 years
 
Total
 
 
 
 
ThCh$
 
ThCh$
 
ThCh$
 
ThCh$
 
ThCh$
 
ThCh$
 
ThCh$
 
Other financial liabilities no derivative
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Bank borrowings
 
 
98,510,577
 
 
5,159,746
 
 
22,871,796
 
 
23,799,505
 
 
60,322,863
 
 
-
 
 
112,153,910
 
Bond payable
 
 
72,782,747
 
 
1,127,076
 
 
4,523,346
 
 
18,137,303
 
 
19,380,469
 
 
48,315,616
 
 
91,483,810
 
Financial leases obligations
 
 
17,814,875
 
 
354,543
 
 
1,034,396
 
 
2,552,580
 
 
2,551,761
 
 
27,644,377
 
 
34,137,657
 
Deposits for return of bottles and containers
 
 
13,228,328
 
 
-
 
 
13,228,328
 
 
-
 
 
-
 
 
-
 
 
13,228,328
 
Sub-Total
 
 
202,336,527
 
 
6,641,365
 
 
41,657,866
 
 
44,489,388
 
 
82,255,093
 
 
75,959,993
 
 
251,003,705
 
Hedgin derivative
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivative hedge liabilities
 
 
10,416,675
 
 
10,416,675
 
 
-
 
 
-
 
 
-
 
 
-
 
 
10,416,675
 
Liability coverage
 
 
1,840,188
 
 
698,685
 
 
1,142,524
 
 
-
 
 
-
 
 
-
 
 
1,841,209
 
Sub-Total
 
 
12,256,863
 
 
11,115,360
 
 
1,142,524
 
 
-
 
 
-
 
 
-
 
 
12,257,884
 
Total
 
 
214,593,390
 
 
17,756,725
 
 
42,800,390
 
 
44,489,388
 
 
82,255,093
 
 
75,959,993
 
 
263,261,589
 
 
 
 
 
 
 
Contractual flows maturities
 
As of December 31, 2016
 
Book value
 (*)
 
0 to 3
months
 
3 months to
1 year
 
Over 1 year 
to 3 years
 
Over 3 years
to 5 years
 
Over 5 years
 
Total
 
 
 
ThCh$
 
ThCh$
 
ThCh$
 
ThCh$
 
ThCh$
 
ThCh$
 
ThCh$
 
Other financial liabilities no derivative
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Bank borrowings
 
 
68,685,959
 
 
8,567,124
 
 
34,661,755
 
 
31,604,772
 
 
626,411
 
 
-
 
 
75,460,062
 
Bond payable
 
 
74,086,739
 
 
1,108,143
 
 
4,551,720
 
 
13,401,920
 
 
19,666,590
 
 
56,878,538
 
 
95,606,911
 
Financial leases obligations
 
 
17,716,869
 
 
368,052
 
 
1,050,810
 
 
2,603,315
 
 
2,305,704
 
 
28,638,952
 
 
34,966,833
 
Deposits for return of bottles and containers
 
 
13,015,723
 
 
-
 
 
13,015,723
 
 
-
 
 
-
 
 
-
 
 
13,015,723
 
Sub-Total
 
 
173,505,290
 
 
10,043,319
 
 
53,280,008
 
 
47,610,007
 
 
22,598,705
 
 
85,517,490
 
 
219,049,529
 
Hedgin derivative
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivative hedge liabilities
 
 
11,118,676
 
 
11,118,676
 
 
-
 
 
-
 
 
-
 
 
-
 
 
11,118,676
 
Sub-Total
 
 
11,118,676
 
 
11,118,676
 
 
-
 
 
-
 
 
-
 
 
-
 
 
11,118,676
 
Total
 
 
184,623,966
 
 
21,161,995
 
 
53,280,008
 
 
47,610,007
 
 
22,598,705
 
 
85,517,490
 
 
230,168,205
 
 
(*) View current and non-current book value in Note 7.